1 Schlafzimmer Wohnung zum Kauf in Berea
Angeboten von hatisaproperties.co.za- € 8 418 Kaufpreis
- 1 Schlafz.
- 1 Badez.
- Merken
- Karte
- Details
- Ausblenden
Sylray Mansions, located in Berea Johannesburg is the perfect investment opportunity for investors.
This is a bachelor apartment that has a kitchen and a bathroom. Slight maintenance will be required.
The rental income that can be achieved at the apartment is R3.00.
Calculation:
Purchase with Bond (90%):
R 75 .00 Bond at 90 %
=R 732.00 pm.
Monthly Levy
=R 1 314.02 pm.
Rental Management fee (if applicable)
=R 345.00 pm.
Total
=R 2 391.02 pm.
R 3 .00 rental income - R 2 391.02 expenses
=R 608.98 Cashflow positive.
Purchase with Cash:
Monthly Levy
=R 1 314.02 pm.
Rental Management fee (if applicable)
=R 345.00 pm.
Total
=R 1 659.02 pm.
R 3 .00 rental income R 1 659.02 expenses
=R 1 340.98 Cashflow positive.
Gross Yield: 48% at R 3 .00 rental income
# | Gesamt | Zinsanteil | Kapitalanteil | Balance |
1 | 35 | 31 | 4 | 3 439 |
2 | 35 | 31 | 4 | 3 435 |
3 | 35 | 31 | 4 | 3 431 |
4 | 35 | 31 | 4 | 3 426 |
5 | 35 | 31 | 4 | 3 422 |
6 | 35 | 31 | 4 | 3 418 |
7 | 35 | 31 | 4 | 3 413 |
8 | 35 | 31 | 4 | 3 409 |
9 | 35 | 31 | 4 | 3 405 |
10 | 35 | 30 | 4 | 3 400 |
11 | 35 | 30 | 4 | 3 396 |
12 | 35 | 30 | 5 | 3 391 |
13 | 35 | 30 | 5 | 3 387 |
14 | 35 | 30 | 5 | 3 382 |
15 | 35 | 30 | 5 | 3 377 |
16 | 35 | 30 | 5 | 3 373 |
17 | 35 | 30 | 5 | 3 368 |
18 | 35 | 30 | 5 | 3 363 |
19 | 35 | 30 | 5 | 3 358 |
20 | 35 | 30 | 5 | 3 353 |
21 | 35 | 30 | 5 | 3 348 |
22 | 35 | 30 | 5 | 3 344 |
23 | 35 | 30 | 5 | 3 339 |
24 | 35 | 30 | 5 | 3 333 |
25 | 35 | 30 | 5 | 3 328 |
26 | 35 | 30 | 5 | 3 323 |
27 | 35 | 30 | 5 | 3 318 |
28 | 35 | 30 | 5 | 3 313 |
29 | 35 | 30 | 5 | 3 308 |
30 | 35 | 30 | 5 | 3 302 |
31 | 35 | 30 | 5 | 3 297 |
32 | 35 | 30 | 5 | 3 291 |
33 | 35 | 29 | 5 | 3 286 |
34 | 35 | 29 | 6 | 3 280 |
35 | 35 | 29 | 6 | 3 275 |
36 | 35 | 29 | 6 | 3 269 |
37 | 35 | 29 | 6 | 3 264 |
38 | 35 | 29 | 6 | 3 258 |
39 | 35 | 29 | 6 | 3 252 |
40 | 35 | 29 | 6 | 3 246 |
41 | 35 | 29 | 6 | 3 240 |
42 | 35 | 29 | 6 | 3 234 |
43 | 35 | 29 | 6 | 3 229 |
44 | 35 | 29 | 6 | 3 222 |
45 | 35 | 29 | 6 | 3 216 |
46 | 35 | 29 | 6 | 3 210 |
47 | 35 | 29 | 6 | 3 204 |
48 | 35 | 29 | 6 | 3 198 |
49 | 35 | 29 | 6 | 3 192 |
50 | 35 | 29 | 6 | 3 185 |
51 | 35 | 29 | 6 | 3 179 |
52 | 35 | 28 | 6 | 3 172 |
53 | 35 | 28 | 7 | 3 166 |
54 | 35 | 28 | 7 | 3 159 |
55 | 35 | 28 | 7 | 3 152 |
56 | 35 | 28 | 7 | 3 146 |
57 | 35 | 28 | 7 | 3 139 |
58 | 35 | 28 | 7 | 3 132 |
59 | 35 | 28 | 7 | 3 125 |
60 | 35 | 28 | 7 | 3 118 |
61 | 35 | 28 | 7 | 3 111 |
62 | 35 | 28 | 7 | 3 104 |
63 | 35 | 28 | 7 | 3 097 |
64 | 35 | 28 | 7 | 3 090 |
65 | 35 | 28 | 7 | 3 083 |
66 | 35 | 28 | 7 | 3 075 |
67 | 35 | 28 | 7 | 3 068 |
68 | 35 | 27 | 7 | 3 060 |
69 | 35 | 27 | 8 | 3 053 |
70 | 35 | 27 | 8 | 3 045 |
71 | 35 | 27 | 8 | 3 038 |
72 | 35 | 27 | 8 | 3 030 |
73 | 35 | 27 | 8 | 3 022 |
74 | 35 | 27 | 8 | 3 014 |
75 | 35 | 27 | 8 | 3 006 |
76 | 35 | 27 | 8 | 2 998 |
77 | 35 | 27 | 8 | 2 990 |
78 | 35 | 27 | 8 | 2 982 |
79 | 35 | 27 | 8 | 2 974 |
80 | 35 | 27 | 8 | 2 965 |
81 | 35 | 27 | 8 | 2 957 |
82 | 35 | 26 | 8 | 2 948 |
83 | 35 | 26 | 9 | 2 940 |
84 | 35 | 26 | 9 | 2 931 |
85 | 35 | 26 | 9 | 2 923 |
86 | 35 | 26 | 9 | 2 914 |
87 | 35 | 26 | 9 | 2 905 |
88 | 35 | 26 | 9 | 2 896 |
89 | 35 | 26 | 9 | 2 887 |
90 | 35 | 26 | 9 | 2 878 |
91 | 35 | 26 | 9 | 2 869 |
92 | 35 | 26 | 9 | 2 859 |
93 | 35 | 26 | 9 | 2 850 |
94 | 35 | 26 | 9 | 2 841 |
95 | 35 | 25 | 10 | 2 831 |
96 | 35 | 25 | 10 | 2 822 |
97 | 35 | 25 | 10 | 2 812 |
98 | 35 | 25 | 10 | 2 802 |
99 | 35 | 25 | 10 | 2 792 |
100 | 35 | 25 | 10 | 2 782 |
101 | 35 | 25 | 10 | 2 772 |
102 | 35 | 25 | 10 | 2 762 |
103 | 35 | 25 | 10 | 2 752 |
104 | 35 | 25 | 10 | 2 742 |
105 | 35 | 25 | 10 | 2 731 |
106 | 35 | 24 | 10 | 2 721 |
107 | 35 | 24 | 11 | 2 710 |
108 | 35 | 24 | 11 | 2 700 |
109 | 35 | 24 | 11 | 2 689 |
110 | 35 | 24 | 11 | 2 678 |
111 | 35 | 24 | 11 | 2 667 |
112 | 35 | 24 | 11 | 2 656 |
113 | 35 | 24 | 11 | 2 645 |
114 | 35 | 24 | 11 | 2 634 |
115 | 35 | 24 | 11 | 2 622 |
116 | 35 | 23 | 11 | 2 611 |
117 | 35 | 23 | 12 | 2 599 |
118 | 35 | 23 | 12 | 2 587 |
119 | 35 | 23 | 12 | 2 576 |
120 | 35 | 23 | 12 | 2 564 |
121 | 35 | 23 | 12 | 2 552 |
122 | 35 | 23 | 12 | 2 540 |
123 | 35 | 23 | 12 | 2 528 |
124 | 35 | 23 | 12 | 2 515 |
125 | 35 | 23 | 12 | 2 503 |
126 | 35 | 22 | 13 | 2 490 |
127 | 35 | 22 | 13 | 2 478 |
128 | 35 | 22 | 13 | 2 465 |
129 | 35 | 22 | 13 | 2 452 |
130 | 35 | 22 | 13 | 2 439 |
131 | 35 | 22 | 13 | 2 426 |
132 | 35 | 22 | 13 | 2 413 |
133 | 35 | 22 | 13 | 2 399 |
134 | 35 | 21 | 13 | 2 386 |
135 | 35 | 21 | 14 | 2 372 |
136 | 35 | 21 | 14 | 2 359 |
137 | 35 | 21 | 14 | 2 345 |
138 | 35 | 21 | 14 | 2 331 |
139 | 35 | 21 | 14 | 2 317 |
140 | 35 | 21 | 14 | 2 303 |
141 | 35 | 21 | 14 | 2 288 |
142 | 35 | 20 | 14 | 2 274 |
143 | 35 | 20 | 15 | 2 259 |
144 | 35 | 20 | 15 | 2 244 |
145 | 35 | 20 | 15 | 2 230 |
146 | 35 | 20 | 15 | 2 215 |
147 | 35 | 20 | 15 | 2 199 |
148 | 35 | 20 | 15 | 2 184 |
149 | 35 | 20 | 15 | 2 169 |
150 | 35 | 19 | 16 | 2 153 |
151 | 35 | 19 | 16 | 2 138 |
152 | 35 | 19 | 16 | 2 122 |
153 | 35 | 19 | 16 | 2 106 |
154 | 35 | 19 | 16 | 2 090 |
155 | 35 | 19 | 16 | 2 074 |
156 | 35 | 19 | 16 | 2 057 |
157 | 35 | 18 | 17 | 2 041 |
158 | 35 | 18 | 17 | 2 024 |
159 | 35 | 18 | 17 | 2 007 |
160 | 35 | 18 | 17 | 1 990 |
161 | 35 | 18 | 17 | 1 973 |
162 | 35 | 18 | 17 | 1 956 |
163 | 35 | 18 | 17 | 1 938 |
164 | 35 | 17 | 18 | 1 921 |
165 | 35 | 17 | 18 | 1 903 |
166 | 35 | 17 | 18 | 1 885 |
167 | 35 | 17 | 18 | 1 867 |
168 | 35 | 17 | 18 | 1 849 |
169 | 35 | 17 | 18 | 1 830 |
170 | 35 | 16 | 19 | 1 812 |
171 | 35 | 16 | 19 | 1 793 |
172 | 35 | 16 | 19 | 1 774 |
173 | 35 | 16 | 19 | 1 755 |
174 | 35 | 16 | 19 | 1 736 |
175 | 35 | 16 | 19 | 1 717 |
176 | 35 | 15 | 20 | 1 697 |
177 | 35 | 15 | 20 | 1 677 |
178 | 35 | 15 | 20 | 1 657 |
179 | 35 | 15 | 20 | 1 637 |
180 | 35 | 15 | 20 | 1 617 |
181 | 35 | 14 | 20 | 1 596 |
182 | 35 | 14 | 21 | 1 576 |
183 | 35 | 14 | 21 | 1 555 |
184 | 35 | 14 | 21 | 1 534 |
185 | 35 | 14 | 21 | 1 513 |
186 | 35 | 14 | 21 | 1 491 |
187 | 35 | 13 | 22 | 1 470 |
188 | 35 | 13 | 22 | 1 448 |
189 | 35 | 13 | 22 | 1 426 |
190 | 35 | 13 | 22 | 1 404 |
191 | 35 | 13 | 22 | 1 381 |
192 | 35 | 12 | 23 | 1 359 |
193 | 35 | 12 | 23 | 1 336 |
194 | 35 | 12 | 23 | 1 313 |
195 | 35 | 12 | 23 | 1 290 |
196 | 35 | 12 | 23 | 1 266 |
197 | 35 | 11 | 24 | 1 243 |
198 | 35 | 11 | 24 | 1 219 |
199 | 35 | 11 | 24 | 1 195 |
200 | 35 | 11 | 24 | 1 171 |
201 | 35 | 10 | 24 | 1 146 |
202 | 35 | 10 | 25 | 1 122 |
203 | 35 | 10 | 25 | 1 097 |
204 | 35 | 10 | 25 | 1 072 |
205 | 35 | 10 | 25 | 1 046 |
206 | 35 | 9 | 26 | 1 021 |
207 | 35 | 9 | 26 | 995 |
208 | 35 | 9 | 26 | 969 |
209 | 35 | 9 | 26 | 942 |
210 | 35 | 8 | 27 | 916 |
211 | 35 | 8 | 27 | 889 |
212 | 35 | 8 | 27 | 862 |
213 | 35 | 8 | 27 | 835 |
214 | 35 | 7 | 27 | 808 |
215 | 35 | 7 | 28 | 780 |
216 | 35 | 7 | 28 | 752 |
217 | 35 | 7 | 28 | 724 |
218 | 35 | 6 | 28 | 695 |
219 | 35 | 6 | 29 | 666 |
220 | 35 | 6 | 29 | 637 |
221 | 35 | 6 | 29 | 608 |
222 | 35 | 5 | 30 | 579 |
223 | 35 | 5 | 30 | 549 |
224 | 35 | 5 | 30 | 519 |
225 | 35 | 5 | 30 | 489 |
226 | 35 | 4 | 31 | 458 |
227 | 35 | 4 | 31 | 427 |
228 | 35 | 4 | 31 | 396 |
229 | 35 | 4 | 31 | 365 |
230 | 35 | 3 | 32 | 333 |
231 | 35 | 3 | 32 | 301 |
232 | 35 | 3 | 32 | 269 |
233 | 35 | 2 | 33 | 236 |
234 | 35 | 2 | 33 | 203 |
235 | 35 | 2 | 33 | 170 |
236 | 35 | 2 | 33 | 137 |
237 | 35 | 1 | 34 | 103 |
238 | 35 | 1 | 34 | 69 |
239 | 35 | 1 | 34 | 35 |
240 | 35 | 0 | 35 | 0 |